[KIMHIN] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 324.9%
YoY- -18.53%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 63,290 62,298 60,500 60,057 63,075 62,059 64,900 -0.41%
PBT 9,924 4,758 5,317 4,994 7,078 6,223 13,766 -5.30%
Tax -439 -187 -1,190 -1,672 -2,807 -3,876 -1,414 -17.69%
NP 9,485 4,571 4,127 3,322 4,271 2,347 12,352 -4.30%
-
NP to SH 9,197 4,327 3,675 3,293 4,042 2,347 12,352 -4.79%
-
Tax Rate 4.42% 3.93% 22.38% 33.48% 39.66% 62.29% 10.27% -
Total Cost 53,805 57,727 56,373 56,735 58,804 59,712 52,548 0.39%
-
Net Worth 427,053 424,243 431,161 429,838 419,395 398,689 368,544 2.48%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - 11,574 - - - - -
Div Payout % - - 314.96% - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 427,053 424,243 431,161 429,838 419,395 398,689 368,544 2.48%
NOSH 139,559 140,944 144,685 145,707 151,954 150,448 143,962 -0.51%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 14.99% 7.34% 6.82% 5.53% 6.77% 3.78% 19.03% -
ROE 2.15% 1.02% 0.85% 0.77% 0.96% 0.59% 3.35% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 45.35 44.20 41.81 41.22 41.51 41.25 45.08 0.09%
EPS 6.59 3.07 2.54 2.26 2.66 1.56 8.58 -4.29%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 3.01 2.98 2.95 2.76 2.65 2.56 3.01%
Adjusted Per Share Value based on latest NOSH - 145,707
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 40.67 40.03 38.88 38.59 40.53 39.88 41.71 -0.41%
EPS 5.91 2.78 2.36 2.12 2.60 1.51 7.94 -4.79%
DPS 0.00 0.00 7.44 0.00 0.00 0.00 0.00 -
NAPS 2.7443 2.7262 2.7707 2.7622 2.6951 2.562 2.3683 2.48%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.96 1.26 1.53 1.47 1.75 2.78 2.10 -
P/RPS 2.12 2.85 3.66 3.57 4.22 6.74 4.66 -12.29%
P/EPS 14.57 41.04 60.24 65.04 65.79 178.21 24.48 -8.27%
EY 6.86 2.44 1.66 1.54 1.52 0.56 4.09 8.99%
DY 0.00 0.00 5.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.42 0.51 0.50 0.63 1.05 0.82 -14.95%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/08/09 27/08/08 23/08/07 28/08/06 24/08/05 18/08/04 20/08/03 -
Price 0.94 1.20 1.48 1.26 1.65 2.25 2.00 -
P/RPS 2.07 2.71 3.54 3.06 3.98 5.45 4.44 -11.93%
P/EPS 14.26 39.09 58.27 55.75 62.03 144.23 23.31 -7.85%
EY 7.01 2.56 1.72 1.79 1.61 0.69 4.29 8.52%
DY 0.00 0.00 5.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.40 0.50 0.43 0.60 0.85 0.78 -14.24%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment